$30,863
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 60% occupancy.Projected nightly rate is $130/night at 65% occupancy.
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$32,061
Avg annual revenue
65%
Avg occupancy rate
$130
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$50k
$65k
Sign up to see the data on 40 all comparables
-$1,949
Profit
Revenue
$30,863
Operating Expenses
$16,012
Operating Income
$14,851
Net Effective Rent
$16,800
Profit (Cash Flow)
-$1,949
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-44.8%
Payback Period Days
0